Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis , , ,

3 bed • 3 bath • 9 guests • $725,000

BNB

Calc

Annual Revenue

$60,499

Profit (Cash Flow)

$7,074

Cap Rate

5.4%

Annual Revenue

$60,499

AirDNA projects $198/night at 68% occupancy ($49,176). Airbtics projects $186/night at 69% occupancy ($46,875). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, $202 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$29,089$48,373$63,229$88,269
Occupancy56%71%82%87%
Nightly Rate$139$180$202$264

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$60,546
$189
87%
333$165✅❌❌Y / Y⭐️ 4.8 (118)
$55,262
$197
69%
332$239✅✅❌Y / Y⭐️ 4.9 (58)
$59,117
$202
78%
321$145✅❌❌Y / Y⭐️ 5 (106)
$67,136
$294
59%
333$120✅✅✅Y / Y⭐️ 4.8 (92)
$22,389
$104
52%
321$99❌❌✅Y / Y⭐️ 4.8 (74)
$67,271
$226
79%
322$175✅❌❌Y / Y⭐️ 4.8 (63)
$26,668
$83
71%
321$150❌❌❌Y / Y⭐️ 4.7 (58)
$87,273
$283
83%
323$100✅❌❌Y / Y⭐️ 5 (66)
$56,112
$188
79%
321$159✅✅❌Y / Y⭐️ 4.6 (32)
$40,312
$159
67%
323$75✅❌❌N / Y⭐️ 5 (28)
$49,978
$180
69%
322$275❌❌✅Y / Y⭐️ 5 (81)
$56,240
$155
89%
321$250❌❌✅Y / Y⭐️ 5 (29)
$59,828
$203
77%
323$156❌❌❌Y / Y⭐️ 4.8 (46)
$63,940
$449
37%
322$180✅❌❌Y / Y⭐️ 5 (18)
$34,105
$131
69%
322$95❌❌❌Y / Y⭐️ 4.8 (157)
$101,448
$313
86%
322$202✅❌✅Y / Y⭐️ 4.6 (26)
$59,721
$238
67%
332$125✅❌✅Y / Y⭐️ 4.7 (35)
$46,022
$187
63%
322$160✅❌✅Y / Y⭐️ 4.8 (107)
$59,115
$202
73%
321$220✅✅✅Y / Y⭐️ 4.9 (24)
$36,737
$114
86%
3228$125❌❌✅Y / Y⭐️ 4.8 (147)
$35,229
$160
56%
322$119❌❌❌Y / Y⭐️ 4.9 (173)
$54,342
$164
85%
321$250❌❌✅Y / Y⭐️ 5 (24)
$29,877
$86
92%
333$200✅❌✅Y / Y⭐️ 4.8 (33)
$50,392
$181
75%
323$75❌❌✅Y / Y⭐️ 5 (46)
$37,607
$101
99%
315$125❌❌❌Y / Y⭐️ 4.8 (41)
$44,692
$140
76%
322$239❌❌❌Y / Y⭐️ 4.9 (20)
$30,229
$139
57%
324$179❌❌❌Y / Y⭐️ 4.5 (22)
$30,986
$136
59%
321$130❌❌❌N / N⭐️ 5 (4)
$56,122
$194
72%
322$250✅❌✅Y / Y⭐️ 4.1 (13)
$35,327
$180
53%
333$100❌❌❌Y / Y⭐️ 5 (7)
$33,672
$179
50%
337$200✅❌✅Y / Y⭐️ 4 (1)
$25,101
$127
54%
321$0❌❌✅Y / Y⭐️ 0 (10)
$61,780
$211
80%
322$0✅❌❌Y / Y⭐️ 0 (0)
$27,275
$174
39%
325$100❌❌❌Y / Y⭐️ 5 (1)
$85,888
$260
82%
322$220✅❌❌Y / Y⭐️ 5 (13)
$19,583
$135
39%
321$10✅❌✅Y / Y⭐️ 4.5 (36)
$99,759
$262
100%
321$317❌✅✅Y / Y⭐️ 0 (0)
$58,218
$190
82%
321$100❌❌✅Y / Y⭐️ 4.6 (5)
$32,916
$189
47%
321$50✅✅❌Y / Y⭐️ 4 (1)

Return Metrics

1.79% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,073$14,147$21,221$28,294$35,368$70,736$212,210
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$362,500$362,500$362,500$362,500$362,500$362,500$362,500
Down Payment$362,500$362,500$362,500$362,500$362,500$362,500$362,500
Property Appreciation$21,750$44,152$67,227$90,993$115,473$249,339$1,034,765
Total Return$753,823$783,299$813,448$844,288$875,842$1,045,076$1,971,976

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.79%

Cap Rate

5.37%

Return on Investment

8.46%

property-location

3 bed • 3 bath • 9 guests

Est. $3,477/mo

Agent

Inquire about this property

Contact Agent

$863,100

Zestimate

25

Airbnb Investor Score

$7,073

Annual Profit

5.4%

Cap Rate

1.8%

Cash on Cash

$60,499

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 68% occupancy.Projected nightly rate is $186/night at 69% occupancy.

Top 26% of comparables

Top 28% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$49,456

Avg annual revenue

69%

Avg occupancy rate

$186

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$75k

$100k

Sign up to see the data on 40 all comparables

$7,074

Profit

Revenue

$60,499

Operating Expenses

$21,545

Operating Income

$38,954

Mortgage & Taxes

$31,880

Profit (Cash Flow)

$7,074

$393,000

Cash Investment

Down Payment

$362,500

Renos & Furnishing

$8,750

Closing Costs

$21,750

Total

$393,000

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.79%

Cap Rate

5.37%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$21,506

Deductible property tax

$5,800

Your total deduction

$68,703

Your adjusted annual income

$150,000 - $68,703 = $81,297

Taxes on $81,297 (30%)

$24,389

Your old tax bill

$45,000

Your new tax bill

$24,389

Estimated tax savings

$20,611

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.32 sqft

Year built:

1973

Size:

2,316 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.32 sqft
  • Building area: 2,316 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: Water, Lake
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer
  • Price per square foot: $372

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 192619052.0000.00324.0
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $500,186
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $863,100

Schools

  • Elementary School: Lake Myrtle Elementary School with 5/10 star rating
  • Middle School: Charles S. Rushe Middle School with 7/10 star rating
  • High School: Sunlake High School with 7/10 star rating